<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£38,892</td><td>£39,475</td><td>£40,462</td><td>£41,474</td><td>£42,718</td><td>£203,022</td></tr><tr><td>Total Expenses</td><td>£19,775</td><td>£19,880</td><td>£20,021</td><td>£20,166</td><td>£20,334</td><td>£100,177</td></tr><tr><td>Profit Before Tax</td><td>£19,117</td><td>£19,596</td><td>£20,441</td><td>£21,307</td><td>£22,385</td><td>£102,845</td></tr><tr><td>Profit After Tax      </td><td>£15,484</td><td>£15,872</td><td>£16,557</td><td>£17,259</td><td>£18,131</td><td>£83,304</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,329</td><td>£12,620</td><td>£16,794</td><td>£19,500</td><td>£59,493</td></tr><tr><td>Net Return</td><td>£20,734</td><td>£21,201</td><td>£29,177</td><td>£34,053</td><td>£37,631</td><td>£142,797</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>31%</td><td>34%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>